Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ZEBNET ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.6% 1.5% 3.3% 1.4% 2.3% 1.4% 12.0% 12.0%   Credit score (0-100)   76 78 55 77 64 77 20 20   Credit rating   A A BBB A BBB A BB BB   Credit limit (kDKK)   2.2 5.6 0.0 12.3 0.0 14.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   527 524 324 780 493 714 0.0 0.0   EBITDA   527 524 324 780 493 714 0.0 0.0   EBIT   270 188 -25.9 401 82.3 364 0.0 0.0   Pre-tax profit (PTP)   272.5 191.2 -21.6 395.2 86.4 370.0 0.0 0.0   Net earnings   212.5 149.1 -16.9 308.2 67.3 288.6 0.0 0.0   Pre-tax profit without non-rec. items   272 191 -21.6 395 86.4 370 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   857 946 957 987 929 1,084 0.0 0.0   Shareholders equity total   1,037 1,186 1,169 1,478 1,545 1,633 1,486 1,486   Interest-bearing liabilities   38.0 97.5 4.4 0.0 81.9 29.9 0.0 0.0   Balance sheet total (assets)   1,317 1,511 1,463 1,865 1,908 2,343 1,486 1,486   Net Debt   38.0 97.5 4.4 -78.7 -38.8 -7.3 -1,486 -1,486     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   527 524 324 780 493 714 0.0 0.0   Gross profit growth   72.4% -0.7% -38.1% 140.8% -36.8% 44.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,317 1,511 1,463 1,865 1,908 2,343 1,486 1,486   Balance sheet change%   16.1% 14.8% -3.2% 27.5% 2.3% 22.8% -36.5% 0.0%   Added value   527.2 523.7 324.0 780.3 461.6 713.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -189 -248 -338 -349 -469 -194 -1,084 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   51.2% 35.9% -8.0% 51.4% 16.7% 51.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   22.4% 13.6% -1.4% 24.4% 4.6% 17.4% 0.0% 0.0%   ROI %   24.8% 14.4% -1.5% 27.0% 5.0% 19.9% 0.0% 0.0%   ROE %   22.8% 13.4% -1.4% 23.3% 4.5% 18.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   78.8% 78.5% 79.9% 79.2% 80.9% 69.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   7.2% 18.6% 1.4% -10.1% -7.9% -1.0% 0.0% 0.0%   Gearing %   3.7% 8.2% 0.4% 0.0% 5.3% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 2.5% 1.7% 500.4% 3.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.9 3.4 2.9 2.9 2.8 1.6 0.0 0.0   Current Ratio   3.3 3.8 4.1 4.4 6.0 2.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 78.7 120.7 37.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   321.2 415.7 382.5 677.1 816.5 773.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0